Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.09% first-year return on $223k initial cash invested.
-29.09%
Cash On Cash
-0.43%
Cap Rate
-0.07
DSCR
$1,884
Rent
-$5,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $7,294 expenses = $5,410 out of pocket
Investment Breakdown
|
Purchase Price
$977k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,884
Total Expenses
$7,294
Mortgage P&I
265%
$4,986
Property Taxes
50%
$940
Home Insurance
19%
$349
HOA
6%
$115
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471